Switch to:
Vonage Holdings Corp (NYSE:VG)
Beneish M-Score
-2.89 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Vonage Holdings Corp has a M-score of -2.89 suggests that the company is not a manipulator.

VG' s 10-Year Beneish M-Score Range
Min: -5.34   Max: 0.99
Current: -2.89

-5.34
0.99

During the past 13 years, the highest Beneish M-Score of Vonage Holdings Corp was 0.99. The lowest was -5.34. And the median was -3.01.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Vonage Holdings Corp for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.1205+0.528 * 0.9951+0.404 * 1.0539+0.892 * 1.0188+0.115 * 0.9039
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9377+4.679 * -0.1136-0.327 * 1.0815
=-2.89

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Jun15) TTM:Last Year (Jun14) TTM:
Accounts Receivable was $24.8 Mil.
Revenue was 221.858 + 219.73 + 214.601 + 214.737 = $870.9 Mil.
Gross Profit was 149.432 + 148.687 + 128.959 + 155.702 = $582.8 Mil.
Total Current Assets was $133.0 Mil.
Total Assets was $691.2 Mil.
Property, Plant and Equipment(Net PPE) was $44.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $55.2 Mil.
Selling, General & Admin. Expense(SGA) was $452.9 Mil.
Total Current Liabilities was $169.0 Mil.
Long-Term Debt was $152.0 Mil.
Net Income was 8.347 + 7.469 + 5.604 + 4.556 = $26.0 Mil.
Non Operating Income was 0.032 + -0.577 + -0.01 + -0.002 = $-0.6 Mil.
Cash Flow from Operations was 35.237 + 10.724 + 31.309 + 27.764 = $105.0 Mil.
Accounts Receivable was $21.7 Mil.
Revenue was 218.878 + 220.733 + 211.22 + 203.984 = $854.8 Mil.
Gross Profit was 150.486 + 151.574 + 125.56 + 141.567 = $569.2 Mil.
Total Current Assets was $130.1 Mil.
Total Assets was $592.6 Mil.
Property, Plant and Equipment(Net PPE) was $44.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $44.7 Mil.
Selling, General & Admin. Expense(SGA) was $474.1 Mil.
Total Current Liabilities was $179.2 Mil.
Long-Term Debt was $75.3 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(24.778 / 870.926) / (21.705 / 854.815)
=0.02845018 / 0.02539146
=1.1205

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(148.687 / 854.815) / (149.432 / 870.926)
=0.66585986 / 0.66914985
=0.9951

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (133.011 + 44.759) / 691.155) / (1 - (130.135 + 44.83) / 592.645)
=0.74279286 / 0.70477267
=1.0539

4. SGI = Sales Growth Index

Ratio of sales in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=870.926 / 854.815
=1.0188

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(44.683 / (44.683 + 44.83)) / (55.209 / (55.209 + 44.759))
=0.49917889 / 0.55226673
=0.9039

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(452.927 / 870.926) / (474.061 / 854.815)
=0.52005222 / 0.55457731
=0.9377

7. LVGI = Leverage Index

The ratio of total debt to total assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((151.959 + 168.989) / 691.155) / ((75.252 + 179.208) / 592.645)
=0.46436472 / 0.42936328
=1.0815

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(25.976 - -0.557 - 105.034) / 691.155
=-0.1136

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Vonage Holdings Corp has a M-score of -2.89 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Vonage Holdings Corp Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 0.72681.10840.89120.80990.86121.01481.19451.17150.98570.8735
GMI 0.8781.0160.84320.950.97221.02740.97150.99981.01850.9679
AQI 2.53730.83673.2811.49660.98070.61972.9950.90571.13381.1156
SGI 3.37732.25631.36361.08680.98770.99550.98340.97560.97641.0481
DEPI 2.0840.59820.64170.76760.89210.92341.13870.99360.86940.8027
SGAI 1.11990.71040.8570.68150.90440.891.02121.06211.04861.026
LVGI 2.6250.7811.43771.12750.99851.28070.31630.87971.15231.0363
TATA -0.1593-0.19730.0081-0.1108-0.112-0.56640.4862-0.152-0.0931-0.107
M-score -1.23-2.17-1.54-2.94-3.16-5.340.99-3.07-2.96-3.06

Vonage Holdings Corp Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
DSRI 1.27981.24171.00360.98570.94720.91030.96580.87351.04821.1205
GMI 0.98830.9810.97971.01851.03011.03631.02780.990.99150.9951
AQI 0.87320.91910.96831.13381.23251.23451.16841.11561.02651.0539
SGI 0.97220.97110.9770.97640.99811.02351.04091.04811.03241.0188
DEPI 0.96510.99460.8220.86940.79050.72980.8690.80270.85620.9039
SGAI 1.04611.05591.07741.04861.04421.00540.97770.97350.94490.9377
LVGI 0.95870.98631.04081.15231.04711.04511.07931.03631.11141.0815
TATA -0.1506-0.1119-0.1413-0.0931-0.1139-0.1269-0.1334-0.107-0.1035-0.1136
M-score -3.01-2.86-3.23-2.96-3.00-3.07-3.05-3.04-2.93-2.89
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GuruFocus Premium Plus Membership

FEEDBACK